The most recent financial statements for Retro Machine, Inc., follow. Sales for 2021 are projected to grow by 25 percent. Interest expense will remain constant; the tax rate and the dividend payout rate will also remain constant. Costs, other expenses, current assets, fixed assets, and accounts payable increase spontaneously with sales. RETRO MACHINE, INC. 2020 Income Statement $ 751,000 586,000 22,000 Sales Costs Other expenses Earnings before interest and taxes $ 143,000 Interest paid 18,000 $ 125,000 28,750 Taxable income Taxes (23%) Net income $ 96,250 Dividends $29,838 Addition to retained 66,412 earnings
Q: Samson's Sailboats Inc. recently reported the following Income statement (in millions of PESOS):…
A: Lets understand the basics. For calculating projected net income, we will make a schedule which…
Q: Sales budget Schedule of expected cash collection Purchase budget Schedule of expected cash…
A: Budget can be defined as a financial plan for a specified future period of time to spend your…
Q: The most recent financial statements for Crosby, Incorporated, follow. Sales for 2021 are projected…
A: External Financing Needed (EFN)=Forecasted assets-Forecasted liabilities and equity
Q: The most recent financial statements for Crosby, Inc., follow. Sales for 2018 are projected to grow…
A: The pro forma income statement of Crosby Inc is as follows,
Q: Assume that today is December 31, 2021, and that the following information applies to Abner…
A: Stock Price can be found out by dividing the value of equity with Outstanding Stock. Value of equity…
Q: Assume that today is December 31, 2018, and that the following information applies to Abner…
A: Free Cash Flow (FCF) = Net Operating Profit After Tax(NOPAT) + Depreciation Expenses - Capital…
Q: Use the percentage of sales forecasting method to compute the additional financing needed by…
A:
Q: The most recent financial statements for Retro Machine, Inc., follow. Sales for 2021 are projected…
A: Answer - Retro Machine Inc. Expected Income Statement (for next year) Particulars…
Q: rporation recently reported the the following 2019 balance sheet and 2019 income statement (in…
A:
Q: JP Inc. had the following information expressed in millions of $: 2019 2020 Net Fixed Assets 2,000…
A: We need to find FCF to calculate the Intrinsic value of the firm:FCF 2020=After tax operating…
Q: Global Electronics general manager of marketing has recently completed a sales forecast. She…
A: Required Calculation are as follows:
Q: Today is December 31, 2018. The following information applies to Addison Airlines: After-tax,…
A: In order to determine the company stock price, the value of the debt is required to be deducted from…
Q: Consider the following information that you propose to use to obtain an estimate of year 2004 EPS…
A: The investors use the information displayed by the company in their financial statement that is the…
Q: Use the percentage of sales forecasting method to compute the additional financing needed by…
A: Additional financing needed = Total funds needed - additional retained earnings
Q: Today is December 31, 2018. The following information applies to Addison Airlines: · After-tax,…
A: Expected After tax operating income = 400,000,000 Expected Depreciation = 80,000,00 Expected Capital…
Q: Golden Co., a firm that is not operating at full capacity, balance sheet as of December 31, 2021, is…
A: The question is related external funding needed if there is increase in sales by 20% from the…
Q: a) Using the percentage of sales method, calculate the additional financing Bulawayo Products will…
A:
Q: The 2020 income statement for the East Division of Procter Wells Company is as follows: Sales…
A: Return On Investment = Net Operating profit after tax / Invested Capital
Q: Broussard Skateboard's sales are expected to increase by 15% from $7.2 million in 2019 to $8.28…
A: Additional Funds Needed (AFN) can be defined as the accounting concept that is used by a business…
Q: Khurram Ali is negotiating his employment contract. His opportunity cost is 15%. He has been offered…
A: As per the company policy it is only possible to solve one question.
Q: ssume that today is December 31, 2018, and that the following information applies to Abner Airlines:…
A: Computation:
Q: Berman & Jaccor Corporation's current sales and partial balance sheet are shown below. This…
A: In the given question we are required to calculate the projected total operating assets. Please…
Q: A company's sales in 2020 were $3.8 million and its total spontaneous se the firm's spontaneous…
A: Profit margin = 9.7% Net profit for the year can be calculated as : Net profit = Profit margin *…
Q: Nike had sales of $42 billion in 2019. Suppose you expect its sales to grow at a rate of 4% forever.…
A: The question is to find value of share by use of discounting of the free cash flow concept , as
Q: The most recent financial statements for Crosby, Incorporated, follow. Sales for 2021 are projected…
A: Retained Earnings = Current Year Retained earnings + Projected Retained Earnings External Finance…
Q: Broussard Skateboard's sales are expected to increase by 25% from $8.8 million in 2019 to $11.00…
A: Additional Fund Needed (AFN)- Additional fund needed is the amount of money a company raises from…
Q: The Tigers Inc.'s sales are forecasted to double from $900 in 2020 to $1800 in 2021 (that is, a 100%…
A: Balance sheet shows the position of a firm at a specific point of time. It is prepared at the year…
Q: that today is December 31, 2021. Use the following information that applies to Harrison Corporation…
A: The process of determining a business entity's value is known as corporate valuation. It's a key…
Q: Morrissey Technologies Inc.'s 2019 financial statements are shown here. Suppose that in 2020, sales…
A: Income statement and balance sheet are prepared in financial accounting to get the true and fair…
Q: A firm has the following balance sheet for year 2020 (millions of dollars): Cash $12 Accounts…
A: We’ll answer the first question since the exact one wasn’t specified. Please submit a new question…
Q: Carlsbad Corporation’s sales are expected to increase from $5 millionin 2018 to $6 million in 2019,…
A: Additional funds needed (AFN) is the additional funds required by the company if increase in…
Q: The most recent financial statements for Crosby Incorporated, follow. Sales for 2021 are projected…
A: Pro forma income statements are projected statements. These kind of statements are used for the…
Q: For the year ending December 31, 2017, sales for Company Y were $62.91 billion. Beginning January 1,…
A: As per the given information: Sales for Company Y ending December 31,2017 - $62.91 billionAmount…
Q: Berman & Jaccor Corporation's current sales and partial balance sheet are shown below. This…
A: Operating assets: The operating assets are those assets which are used in its day to operations…
Q: The table given below summarizes the 2019 income statement and end-year balance sheet of Drake’s…
A: The question is related to Ratio Analysis. The details are given regarding the same.
Q: Using AFN formula in financial forecasting approach, given the following accounting information…
A: AFN or Additional fund needed is also referred to as the external financing needed. It is that…
Q: 11. Austin Grocers recently reported the following 2019 income statement (in millions of dollars):…
A: We need to follow the income statement format for net income and dividend calculation with required…
Q: The most recent financial statements for Crosby. Inc., follow. Sales for 2018 are projected to grow…
A: EFN = (A/S) x (Δ Sales) - (L/S) x (Δ Sales) - (PM x FS x (1-d))A= Assets last year, S= Sales last…
Q: Assume that today is December 31, 2018, and that the following information applies to Abner…
A: The stock price determination is an important technique of fundamental analysis of securities and…
Q: Harvey manufacturing company expected in 2021 to have 18% increase in sales compared to 2020 sales…
A: Retained earnings of a company are those profits earned by the company but not distributed to the…
Q: Nike had sales of $35 billion in 2019. Suppose you expect its sales to grow at a rate of 6% forever.…
A: The method under which an investment's or project's value is estimated taking the future cash flows…
Q: The sales revenue of Kam Chan Limited for 2014 is $100 million. The CEO talked to the sales director…
A:
Q: Berman & Jaccor Corporation's current sales and partial balance sheet are shown below. This…
A: Total Operating Assets = (cash + Accounts Receivables + Inventories + Net Fixed Assets) Given growth…
Q: The 2020 balance sheet of Osaka’s Tennis Shop, Incorporated, showed long-term debt of $2.25 million,…
A: Cashflow means movement of cash in the firm. It can be positive or negative. Positive movement means…
Q: Use the AFN equation to forecast Broussard's additional funds needed for the coming year. Enter your…
A: Additional Funds Needed: It refers to the amount of money required for a business from external…
Q: Austin Grocers recently reported the following 2019 income statement (in millions of dollars): Sales…
A: WN-1 Computation of projected sales and operating expense Projected sales = 700 x (1+30%) = 700 x…
CORRECT ANSWER
Trending now
This is a popular solution!
Step by step
Solved in 2 steps
- The most recent financial statements for Retro Machine, Inc., follow. Sales for 2021 are projected to grow by 25 percent. Interest expense will remain constant; the tax rate and the dividend payout rate will also remain constant. Costs, other expenses, current assets, fixed assets, and accounts payable increase spontaneously with sales. RETRO MACHINE, INC. 2020 Income Statement Sales Costs $760,000 595,000 31,000 Other expenses Earnings before interest and taxes Interest paid $ 134,000 27,000 Taxable income $ 107,000 23,540 Taxes (22%) Net income $ 83,460 Dividends $25,038 Addition to retained 58,422 earningsThe most recent financial statements for Scott, Inc., appear below. Sales for 2020 are projected to grow by 30 percent. Interest expense will remain constant; the tax rate and the dividend payout rate also will remain constant. Costs, other expenses, current assets, fixed assets, and accounts payable increase spontaneously with sales. SCOTT, INC. 2019 Income Statement Sales Costs Other expenses Earnings before interest and taxes Interest expense Taxable income Taxes (25%) Net income Dividends Addition to retained earnings $24,975 58,275 $758,000 593,000 29,000 $ 136,000 25,000 $ 111,000 27,750 $ 83,250The most recent financial statements for Crosby Incorporated, follow. Sales for 2021 are projected to grow by 30 percent. Interest expense will remain constant; the tax rate and the dividend payout rate will also remain constant. Costs, other expenses, current assets and accounts payable increase spontaneously with sales. CROSBY, INCORPORATED 2020 Income Statement Sales 749,000 584,000 20,000 Costs Other expenses Earnings before interest and taxes $ 145,000 Interest paid 16,000 $ 129,000 Taxable income Taxes (21%) 27,090 Net income $ 101,910 Dividends $ 31,592 Addition to retained earnings 70,318 CROSBY, INCORPORATED Balance Sheet as of December 31, 2020 Assets Liabilities and Owners' Equity Current assets Current liabilities Accounts payable Notes payable $ 20,840 $ 55,000 14,200 Cash Accounts receivable 43,780 Inventory 93,960 Total $ 69,200 $ 158,580 Long-term debt $ 132,000 Total Fixed assets Owners' equity Common stock and paid-in surplus Net plant and equipment $ 425,000 $…
- S The most recent financial statements for Crosby, Incorporated, appear below. Sales for 2022 are projected to grow by 30 percent. Interest expense will remain constant, the tax rate and the dividend payout rate also will remain constant. Costs, other expenses, current assets, fixed assets, and accounts payable Increase spontaneously with sales. Sales Costs Other expenses Earnings before interest and taxes Interest expense Taxable income Taxes (25%) Net Income CROSBY, INCORPORATED 2021 Income Statement Dividends Addition to retained earnings Current assets Cash Accounts receivable Inventory Total Fixed assets Net plant and equipment Total assets EFN $ 19,240 49,760 Assets $ 26,240 35,760 72,320 CROSBY, INCORPORATED Balance Sheet as of December 31, 2021 $ 134,320 $ 230,000 $ 773,000 629,000 34,000 $364,320 $ 110,000 18,000 $ 92,000 23,000 $ 69,000 Liabilities and Owners' Equity Current liabilities Accounts payable Notes payable Total Long-term debt Owners' equity Common stock and…The most recent financial statements for Crosby, Incorporated, appear below. Sales for 2022 are projected to grow by 25 percent. Interest expense will remain constant; the tax rate and the dividend payout rate also will remain constant. Costs, other expenses, current assets, fixed assets, and accounts payable increase spontaneously with sales. CROSBY, INCORPORATED 2021 Income Statement Sales $ 761,000 Costs 617,000 Other expenses 28,000 Earnings before interest and taxes $116,000 Interest expense 13, 200 Taxable income $ 102,800 Taxes (23%) 23,644 Net income $ 79, 156 Dividends $ 27,640 Addition to retained earnings 51, 516 CROSBY, INCORPORATED Balance Sheet as of December 31, 2021 Assets Liabilities and Owners' Equity Current assets Current liabilities Cash $ 25, 040 Accounts payable $ 60, 600 Accounts receivable 34, 440 Notes payable 17,000 Inventory 71, 240 Total $ 77,600 Total $ 130, 720 Long-term debt $ 109,000 Owners' equity Fixed assets Common stock and paid - in surplus $…The financial statements of Eagle Sport Supply are shown in the table below. For simplicity, "Costs" include interest. Assume that Eagle's assets are proportional to its sales. Assume a growth rate of 30% in revenue, expenses, and assets in 2020. The tax rate will remain constant. Income Statement Sales Costs Pretax income Taxes (at 40.0%) Net income 2019 Net assets $5,400 Total $3,350 1,450 $1,900 760 $1,140 Balance Sheet, Year-End 2018 $5,100 $5,400 $5,100 2019 $2,200 3,200 Debt Equity Total $5,400 6.42 x % a. Assume that the dividend payout ratio is fixed at 50% and the equity-to-asset ratio is fixed. What is the internal growth rate for 2020? (Do not round intermediate calculations. Enter your answer as a percent rounded to 2 decimal places.) X Answer is complete but not entirely correct. Internal growth rate 2018 $2,100 3,000 $ 5,100 b. What is the sustainable growth rate for 2020? (Do not round intermediate calculations. Enter your answer as a percent rounded to 2 decimal…
- The most recent financial statements for Crosby, Incorporated, follow. Sales for 2021 are projected to grow by 25 percent. Interest expense will remain constant; the tax rate and the dividend payout rate will also remain constant. Costs, other expenses, current assets, fixed assets, and accounts payable increase spontaneously with sales. CROSBY, INCORPORATED 2020 Income Statement Sales $ 755,000 Costs 611,000 Other expenses 25,000 Earnings before interest and taxes $ 119,000 Interest paid 10,800 Taxable income $ 108,200 Taxes (22%) 23,804 Net income $ 84,396 Dividends $ 31,840 Addition to retained earnings 52,556 CROSBY, INCORPORATED Balance Sheet as of December 31, 2020 Assets Liabilities and Owners’ Equity Current assets Current liabilities Cash $ 24,440 Accounts payable $ 58,200 Accounts receivable 33,780 Notes payable 15,200 Inventory 70,700 Total $ 73,400…The financial statements of Eagle Sport Supply are shown in the table below. For simplicity, "Costs" include interest. Assume that Eagle's assets are proportional to its sales. Assume a growth rate of 30% in revenue, expenses, and assets in 2023. The tax rate will remain constant. Sales Income Statement Costs $ 2,750 1,150 Pretax income Taxes (at 30.0%) $ 1,600 480 Net income $ 1,120 2021 Balance Sheet, Year-End 2022 Net assets $ 4,800 $ 4,500 Debt Total $ 4,800 $ 4,500 Equity Total 2022 $ 1,900 2,900 2021 $1,800 2,700 $ 4,800 $4,500 a. Assume that the dividend payout ratio is fixed at 50% and the equity-to-asset ratio is fixed at two-thirds. What is the internal growth rate for 2023? b. What is the sustainable growth rate for 2023? Note: For all requirements, do not round intermediate calculations. Enter your answers as a percent rounded to 2 decimal places. a. Internal growth rate b. Sustainable growth rate % %The financial statements of Eagle Sport Supply are shown in the table below. For simplicity, "Costs" include interest. Assume that Eagle's assets are proportional to its sales. Assume a growth rate of 30% in revenue, expenses, and assets in 2020. The tax rate will remain constant. Income Statement Sales Costs Pretax income Taxes (at 40.0%) Net income Net assets Total 2019 $5,400 $5,400 Internal growth rate $3,350 1,450 $1,900 760 $1,140 Balance Sheet, 2018 $5,100 Sustainable growth rate $ 5,100 Year-End % Debt Equity Total a. Assume that the dividend payout ratio is fixed at 50% and the equity-to-asset ratio is fixed. What is the internal growth rate for 2020? (Do not round intermediate calculations. Enter your answer as a percent rounded to 2 decimal places.) 2019 $ 2,200 3,200 $5,400 2018 $ 2,100 3,000 $ 5,100 b. What is the sustainable growth rate for 2020? (Do not round intermediate calculations. Enter your answer as a percent rounded to 2 decimal places.) %
- The most recent financial statements for Crosby, Incorporated, follow. Sales for 2021 are projected to grow by 30 percent. Interest expense will remain constant; the tax rate and the dividend payout rate will also remain constant. Costs, other expenses, current assets, fixed assets, and accounts payable increase spontaneously with sales. CROSBY, INCORPORATED 2020 Income Statement Sales $ 749,000 Costs 584,000 Other expenses 20,000 Earnings before interest and taxes $ 145,000 Interest paid 16,000 Taxable income $ 129,000 Taxes (21%) 27,090 Net income $ 101,910 Dividends $ 31,592 Addition to retained earnings 70,318 CROSBY, INCORPORATED Balance Sheet as of December 31, 2020 Assets Liabilities and Owners’ Equity Current assets Current liabilities Cash $ 20,840 Accounts payable $ 55,000 Accounts receivable 43,780 Notes payable 14,200 Inventory 93,960 Total $ 69,200…The most recent financial statements for Crosby, Incorporated, appear below. Sales for 2022 are projected to grow by 20 percent. Interest expense will remain constant; the tax rate and the dividend payout rate also will remain constant. Costs, other expenses. current assets, fixed assets, and accounts payable increase spontaneously with sales. CROSBY, INCORPORATED 2021 Income Statement Sales $750,000 Costs 585,000 Other expenses 21,000 Earnings before interest and taxes $144,000 Interest expense 17,000 Taxable income $127,000 Taxes (22%) 27.940 Net income $ 99,060 Dividends $ 29,718 Addition to retained earnings 69,342 CROSBY, INCORPORATED Balance Sheet as of December 31, 2021 Assets Liabilities and Owners' Equity Current assets Current liabilities Cash Accounts receivable $ 20,940 43.880 Accounts payable Notes payable $ 55,100 14,300 Inventory 94,960 Total $ 69,400 Total $ 159,780 Long-term debt $ 133,000 Fixed assets Owners' equity Net plant and equipment $ 426,000 Common stock and…The most recent financial statements for Crosby, Incorporated, follow Sales for 2024 are projected to grow by 20 percent. Interest expense will remain constant, the tax rate and the dividend payout rate will also remain constant Costs, other expenses, current assets, and accounts payable incresse spontaneously with sales. Sales Costs Other expenses Earnings before interest and taxes Interest paid Taxable income Taxes (243) Net Income Dividends Addition to retained earnings Current assets Accounts receivable Inventory Total Total assets Fixed assets Net plant and equipent Sales Costs CROSBY, INCORPORATED 2823 Income Statement Other expenses EBIT Interest Taxable income Assets Pro Forme Income statement TAKAS Not income Cument assets Cash Accounts receivable Inventory Total Totalassos EFN Fixed assets Not plant and equipment Assets In 2023, the firm operated at 80 percent of capacity. Construct the pro forms Income statement and balance sheet for the company. Assume that fixed assets are…